Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.2% first-year return on $187k initial cash invested.
-12.2%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$5,222
Rent
-$1,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,222 income − $7,127 expenses = $1,905 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,066
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,222
Total Expenses
$7,127
Mortgage P&I
78%
$4,079
Property Taxes
18%
$954
Home Insurance
6%
$289
HOA
1%
$29
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574